Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.03 | 0.04 | 0.06 | 0.07 | 0.07 | 0.13 | 0.13 | 0.09 | 0.07 | 0.08 |
| Growth | +39.1% | +39.6% | +21.6% | −2.9% | +82.9% | −3.9% | −30.5% | −15.2% | +9.0% | |
| EPS, diluted | 1.01 | 1.34 | 1.86 | 2.07 | 1.79 | 3.22 | 3.01 | 2.07 | 1.76 | 1.63 |
| Growth | +32.7% | +38.8% | +11.3% | −13.5% | +79.9% | −6.5% | −31.2% | −15.0% | −7.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.05 | 0.13 | 0.09 | 0.06 | 0.08 | 0.20 | 0.18 | 0.09 | 0.06 | 0.11 |
| Capital expenditure | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.01 | −0.00 | −0.01 |
| Free cash flow | 0.05 | 0.13 | 0.09 | 0.06 | 0.08 | 0.20 | 0.17 | 0.09 | 0.06 | 0.10 |
| Growth | +173.3% | −32.3% | −32.0% | +33.4% | +152.8% | −13.0% | −50.7% | −33.4% | +77.5% | |
| Buybacks | n/a | −0.00 | n/a | n/a | −0.00 | −0.01 | −0.01 | −0.02 | −0.01 | 0.00 |
| Dividends paid | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.02 | −0.03 | −0.03 | −0.03 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.20 | 0.15 | 0.17 | 0.20 | 0.30 | 0.27 | 0.27 | 0.24 | 0.36 | 0.38 |
| Total debt | 0.48 | 0.67 | 0.60 | 0.50 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −0.28 | −0.52 | −0.43 | −0.30 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 0.53 | 0.57 | 0.61 | 0.73 | 0.92 | 1.12 | 1.18 | 1.22 | 1.24 | 1.57 |
| Debt to equity | 0.90 | 1.19 | 0.98 | 0.68 | n/a | n/a | n/a | n/a | n/a | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.20 | 0.15 | 0.17 | 0.20 | 0.30 | 0.27 | 0.27 | 0.24 | 0.36 | 0.38 | |
| 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.06 | |
| 0.15 | 0.15 | 0.15 | 0.16 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | |
| 4.43 | 5.11 | 5.46 | 6.17 | 7.55 | 8.13 | 9.64 | 9.86 | 9.88 | 14.00 | |
| Growth | +15.4% | +6.9% | +13.0% | +22.2% | +7.7% | +18.6% | +2.2% | +0.2% | +41.7% | |
| Liabilities | ||||||||||
| 0.48 | 0.67 | 0.60 | 0.50 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.48 | 0.67 | 0.60 | 0.50 | n/a | n/a | n/a | n/a | n/a | n/a |
| 3.90 | 4.54 | 4.85 | 5.44 | 6.63 | 7.01 | 8.47 | 8.64 | 8.64 | 12.43 | |
| Equity | ||||||||||
| 0.13 | 0.16 | 0.21 | 0.27 | 0.33 | 0.44 | 0.54 | 0.59 | 0.63 | 0.67 | |
| 0.53 | 0.57 | 0.61 | 0.73 | 0.92 | 1.12 | 1.18 | 1.22 | 1.24 | 1.57 | |
| Growth | +6.5% | +8.6% | +19.1% | +25.2% | +22.8% | +4.9% | +3.2% | +2.1% | +26.7% | |
| Per share and net cash | ||||||||||
| calc | −0.28 | −0.52 | −0.43 | −0.30 | n/a | n/a | n/a | n/a | n/a | n/a |
| 31.9 | 32.1 | 32.3 | 35.1 | 39.8 | 39.6 | 39.2 | 38.5 | 38.4 | 50.3 | |
| calc | 16.62 | 17.63 | 18.99 | 20.85 | 23.01 | 28.41 | 30.04 | 31.58 | 32.36 | 31.30 |
Lines marked calc are worked out here from filed figures; point at one for how.